[TURBO] YoY TTM Result on 31-Mar-2011 [#1]

Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2.0%
YoY- 509.7%
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 37,973 46,822 43,892 48,232 6,092 57.95%
PBT 12,180 9,544 11,442 11,065 1,911 58.83%
Tax -1,050 -1,297 -1,085 -1,608 -354 31.20%
NP 11,130 8,247 10,357 9,457 1,557 63.45%
-
NP to SH 11,155 8,174 10,133 9,493 1,557 63.54%
-
Tax Rate 8.62% 13.59% 9.48% 14.53% 18.52% -
Total Cost 26,843 38,575 33,535 38,775 4,535 55.93%
-
Net Worth 78,840 71,143 68,039 64,956 0 -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 5,399 5,400 8,097 5,143 - -
Div Payout % 48.40% 66.06% 79.91% 54.18% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 78,840 71,143 68,039 64,956 0 -
NOSH 108,000 108,000 108,000 108,260 37,975 29.83%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 29.31% 17.61% 23.60% 19.61% 25.56% -
ROE 14.15% 11.49% 14.89% 14.61% 0.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 35.16 43.44 40.64 44.55 16.04 21.66%
EPS 10.33 7.58 9.38 8.77 4.10 25.96%
DPS 5.00 5.00 7.50 4.75 0.00 -
NAPS 0.73 0.66 0.63 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 108,260
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 35.16 43.35 40.64 44.66 5.64 57.96%
EPS 10.33 7.57 9.38 8.79 1.44 63.60%
DPS 5.00 5.00 7.50 4.76 0.00 -
NAPS 0.73 0.6587 0.63 0.6014 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 1.05 0.69 0.72 0.61 0.00 -
P/RPS 2.99 1.59 1.77 1.37 0.00 -
P/EPS 10.17 9.10 7.67 6.96 0.00 -
EY 9.84 10.99 13.03 14.37 0.00 -
DY 4.76 7.25 10.42 7.79 0.00 -
P/NAPS 1.44 1.05 1.14 1.02 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/14 17/05/13 25/05/12 31/05/11 - -
Price 1.48 0.84 0.74 0.62 0.00 -
P/RPS 4.21 1.93 1.82 1.39 0.00 -
P/EPS 14.33 11.08 7.89 7.07 0.00 -
EY 6.98 9.03 12.68 14.14 0.00 -
DY 3.38 5.95 10.14 7.66 0.00 -
P/NAPS 2.03 1.27 1.17 1.03 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment